[YEELEE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.87%
YoY- -17.25%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,096,345 1,116,962 1,003,409 727,786 691,769 654,706 686,803 8.10%
PBT 47,189 48,661 56,577 32,501 39,460 43,407 25,049 11.12%
Tax -6,528 -10,800 -13,092 -6,926 -8,554 -10,384 -2,679 15.99%
NP 40,661 37,861 43,485 25,575 30,906 33,023 22,370 10.46%
-
NP to SH 40,661 37,861 43,485 25,575 30,906 33,023 22,370 10.46%
-
Tax Rate 13.83% 22.19% 23.14% 21.31% 21.68% 23.92% 10.70% -
Total Cost 1,055,684 1,079,101 959,924 702,211 660,863 621,683 664,433 8.01%
-
Net Worth 620,510 592,704 554,999 377,263 343,529 312,215 280,918 14.11%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,575 8,420 6,379 5,388 5,306 4,387 4,392 11.79%
Div Payout % 21.09% 22.24% 14.67% 21.07% 17.17% 13.29% 19.64% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 620,510 592,704 554,999 377,263 343,529 312,215 280,918 14.11%
NOSH 191,604 191,604 186,598 181,918 179,285 176,542 175,497 1.47%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.71% 3.39% 4.33% 3.51% 4.47% 5.04% 3.26% -
ROE 6.55% 6.39% 7.84% 6.78% 9.00% 10.58% 7.96% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 572.19 587.24 537.74 400.06 385.85 370.85 391.35 6.53%
EPS 21.22 19.91 23.30 14.06 17.24 18.71 12.75 8.85%
DPS 4.50 4.50 3.42 3.00 3.00 2.50 2.50 10.28%
NAPS 3.2385 3.1161 2.9743 2.0738 1.9161 1.7685 1.6007 12.45%
Adjusted Per Share Value based on latest NOSH - 181,918
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 572.19 582.95 523.69 379.84 361.04 341.70 358.45 8.10%
EPS 21.22 19.76 22.70 13.35 16.13 17.23 11.68 10.45%
DPS 4.50 4.39 3.33 2.81 2.77 2.29 2.29 11.91%
NAPS 3.2385 3.0934 2.8966 1.969 1.7929 1.6295 1.4661 14.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.14 2.13 2.26 1.67 1.56 1.20 0.86 -
P/RPS 0.37 0.36 0.42 0.42 0.40 0.32 0.22 9.04%
P/EPS 10.08 10.70 9.70 11.88 9.05 6.42 6.75 6.90%
EY 9.92 9.35 10.31 8.42 11.05 15.59 14.82 -6.46%
DY 2.10 2.11 1.51 1.80 1.92 2.08 2.91 -5.28%
P/NAPS 0.66 0.68 0.76 0.81 0.81 0.68 0.54 3.39%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 29/11/17 24/11/16 17/11/15 25/11/14 21/11/13 22/11/12 -
Price 2.00 2.19 2.29 1.86 1.54 1.34 0.82 -
P/RPS 0.35 0.37 0.43 0.46 0.40 0.36 0.21 8.88%
P/EPS 9.42 11.00 9.83 13.23 8.93 7.16 6.43 6.56%
EY 10.61 9.09 10.18 7.56 11.19 13.96 15.54 -6.15%
DY 2.25 2.05 1.49 1.61 1.95 1.87 3.05 -4.94%
P/NAPS 0.62 0.70 0.77 0.90 0.80 0.76 0.51 3.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment